THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information

(dollars in thousands)

EXHIBIT 99.1

On June 30, 2014, affiliates of CCMP Capital Advisors, LLC (“CCMP”) and Oak Hill Capital Partners III, L.P., Oak Hill Capital Management Partners III, L.P. and OHCP III HC RO, L.P.), together with certain current and former members of Hillman’s management, consummated a merger transaction (the “Merger Transaction”) pursuant to the terms and conditions of an Agreement and Plan of Merger dated as of May 16, 2014.

Hillman Group issued $330,000 aggregate principal amount of its senior notes due July 15, 2022 (the “6.375% Senior Notes”). The 6.375% Senior Notes, of which $330,000 aggregate principal amount was outstanding as of March 31, 2016, are fully and unconditionally guaranteed on a joint and several basis by The Hillman Companies, Inc., Hillman Investment Company, and certain of the Company’s wholly-owned subsidiaries. The non-guarantor information presented represents our Australian, Canadian, and Mexican subsidiaries.

The following financial information presents condensed consolidating statements of comprehensive loss, balance sheets, and cash flows for the Hillman Group, all guarantor subsidiaries, all non-guarantor subsidiaries, and the eliminations necessary to provide the consolidated results for the Hillman Companies and subsidiaries. For purposes of this presentation, we have accounted for investments in our subsidiaries using the equity method of accounting. The principal consolidating adjustments eliminate investment in subsidiary and intercompany balances and transactions.

---

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information

Condensed Consolidating Balance Sheet (Unaudited)
As of March 31, 2016
(dollars in thousands)
						Guarantors				Issuer								Non-
						The Hillman				The Hillman				Guarantor				Guarantor				Consolidating
						Companies, Inc.				Group, Inc.				Subsidiaries				Subsidiaries				Adjustments				Consolidated
	ASSETS
	Current assets:
		Cash and cash equivalents				$	1			$	4,058			$	671			$	4,826			$	—			$	9,556
		Restricted investments				240				—				—				—				—				240
		Accounts receivable, net				—				64,398				1,319				18,277				—				83,994
		Inventories, net				—				161,477				5,371				73,297				(653		)		239,492
		Deferred income taxes, net				12,661				277				514				602				(14,054		)		—
		Other current assets				—				9,684				78				3,063				—				12,825
			Total current assets			12,902				239,894				7,953				100,065				(14,707		)		346,107
		Intercompany notes receivable				105,446				125,874				(4,368		)		(121,506		)		(105,446		)		—
		Intercompany interest receivable				3,058				8,245				—				—				(11,303		)		—
		Investments in subsidiaries				(897,816		)		55,647				4,178				234,183				603,808				—
		Property and equipment, net				—				98,963				291				9,556				—				108,810
		Goodwill				814,413				350,968				3,240				33,397				(584,841		)		617,177
		Other intangibles, net				701,846				—				4,414				39,733				—				745,993
		Restricted investments				1,251				—				—				—				—				1,251
		Deferred income taxes				53,091				143				(1,304		)		5,093				(57,023		)		—
		Deferred financing fees, net				—				1,173				—				—				—				1,173
		Investment in trust common securities				3,261				—				—				—				—				3,261
		Other assets				—				3,411				25				3,488				—				6,924
				Total assets		$	797,452			$	884,318			$	14,429			$	304,009			$	(169,512	)		$	1,830,696
	LIABILITIES AND STOCKHOLDERS' EQUITY
	Current liabilities:
		Accounts payable				$	—			$	46,274			$	722			$	12,371			$	—			$	59,367
		Current portion of senior term loans				—				5,500				—				—				—				5,500
		Current portion of capitalized lease and other obligations				—				215				—				—				—				215
		Intercompany interest payable				—				3,058				—				8,245				(11,303		)		—
		Accrued expenses:
			Salaries and wages			—				7,180				184				1,110				—				8,474
			Pricing allowances			—				2,921				5				1,136				—				4,062
			Income and other taxes			(102		)		2,366				74				1,329				—				3,667
			Interest			—				4,837				—				—				—				4,837
			Deferred compensation			240				—				—				—				—				240
			Other accrued expenses			—				7,382				40				2,663				—				10,085
				Total current liabilities		138				79,733				1,025				26,854				(11,303		)		96,447

Page 2 of 13

---

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information

Condensed Consolidating Balance Sheet (Unaudited)
As of March 31, 2016
(dollars in thousands)
						Guarantors				Issuer								Non-
						The Hillman				The Hillman				Guarantor				Guarantor				Consolidating
						Companies, Inc.				Group, Inc.				Subsidiaries				Subsidiaries				Adjustments				Consolidated
	LIABILITIES AND STOCKHOLDERS' EQUITY(CONTINUED)
		Intercompany debt payable				—				105,446				—				—				(105,446		)		—
		Long term senior term loans				—				523,206				—				—				—				523,206
		Bank revolving credit				—				43,000				—				—				—				43,000
		Long term capitalized leases and other obligations				—				250				—				—				—				250
		Long term senior notes				—				323,054				—				—				—				323,054
		Junior subordinated debentures				129,449				—				—				—				—				129,449
		Deferred compensation				1,251				—				—				—				—				1,251
		Deferred income taxes, net				296,346				—				1,952				12,516				(71,077		)		239,737
		Other non-current liabilities				—				6,589				—				335				—				6,924
				Total liabilities		427,184				1,081,278				2,977				39,705				(187,826		)		1,363,318
	Commitments and Contingencies
	Stockholders' Equity:
		Preferred Stock:
			Preferred stock, $.01 par, 5,000 shares authorized, none issued and outstanding at March 31, 2016			—				—				—				—				—				—
		Common Stock:
			Common stock, $.01 par, 5,000 shares authorized, issued and outstanding at March 31, 2016			—				—				50				—				(50		)		—
		Additional paid-in capital				634,206				5,842				10,197				375,287				(479,184		)		546,348
		Accumulated deficit				(263,938		)		(184,217		)		1,205				(29,865		)		426,951				(49,864		)
		Accumulated other comprehensive (loss) income				—				(18,585		)		—				(81,118		)		70,597				(29,106		)
			Total stockholders' equity			370,268				(196,960		)		11,452				264,304				18,314				467,378
				Total liabilities and stockholders' equity		$	797,452			$	884,318			$	14,429			$	304,009			$	(169,512	)		$	1,830,696

Page 3 of 13

---

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information

Condensed Consolidating Balance Sheet (Unaudited)
As of December 31, 2015
(dollars in thousands)
						Guarantors				Issuer								Non-
						The Hillman				The Hillman				Guarantor				Guarantor				Consolidating
						Companies, Inc.				Group, Inc.				Subsidiaries				Subsidiaries				Adjustments				Consolidated
	ASSETS
	Current assets:
		Cash and cash equivalents				$	1			$	3,023			$	612			$	7,749			$	—			$	11,385
		Restricted investments				639				—				—				—				—				639
		Accounts receivable, net				—				55,665				1,020				16,896				—				73,581
		Inventories, net				—				171,999				5,447				67,040				(803		)		243,683
		Deferred income taxes, net				12,666				277				501				604				(167		)		13,881
		Other current assets				—				7,671				75				2,156				—				9,902
			Total current assets			13,306				238,635				7,655				94,445				(970		)		353,071
		Intercompany notes receivable				105,446				117,368				(4,645		)		(112,723		)		(105,446		)		—
		Intercompany interest receivable				—				6,359				—				—				(6,359		)		—
		Investments in subsidiaries				(891,702		)		55,647				4,178				220,764				611,113				—
		Property and equipment, net				—				101,034				308				9,050				—				110,392
		Goodwill				814,413				350,968				3,240				31,735				(584,841		)		615,515
		Other intangibles, net				710,820				—				4,467				38,196				—				753,483
		Restricted investments				1,382				—				—				—				—				1,382
		Deferred income taxes				52,604				143				(979		)		2,909				(54,677		)		—
		Deferred financing fees, net				—				1,263				—				—				—				1,263
		Investment in trust common securities				3,261				—				—				—				—				3,261
		Other assets				—				3,102				25				3,505				—				6,632
				Total assets		$	809,530			$	874,519			$	14,249			$	287,881			$	(141,180	)		$	1,844,999
	LIABILITIES AND STOCKHOLDERS' EQUITY
	Current liabilities:
		Accounts payable				$	—			$	51,095			$	710			$	13,203			$	—			$	65,008
		Current portion of senior term loans				—				5,500				—				—				—				5,500
		Current portion of capitalized lease and other obligations				—				217				—				—				—				217
		Intercompany interest payable				—				—				—				6,359				(6,359		)		—
		Accrued expenses:
			Salaries and wages			—				4,861				94				453				—				5,408
			Pricing allowances			—				3,991				3				3,222				—				7,216
			Income and other taxes			(357		)		2,497				28				814				—				2,982
			Interest			—				9,843				—				—				—				9,843
			Deferred compensation			639				—				—				—				—				639
			Other accrued expenses			—				6,325				38				1,546				—				7,909
				Total current liabilities		282				84,329				873				25,597				(6,359		)		104,722

Page 4 of 13

---

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information

Condensed Consolidating Balance Sheet (Unaudited)
As of December 31, 2015
(dollars in thousands)
						Guarantors				Issuer								Non-
						The Hillman				The Hillman				Guarantor				Guarantor				Consolidating
						Companies, Inc.				Group, Inc.				Subsidiaries				Subsidiaries				Adjustments				Consolidated
	LIABILITIES AND STOCKHOLDERS' EQUITY(CONTINUED)
		Intercompany debt payable				—				105,446				—				—				(105,446		)		—
		Long term senior term loans				—				524,025				—				—				—				524,025
		Bank revolving credit				—				28,000				—				—				—				28,000
		Long term capitalized leases and other obligations				—				310				—				—				—				310
		Long term senior notes				—				322,777				—				—				—				322,777
		Junior subordinated debentures				129,707				—				—				—				—				129,707
		Deferred compensation				1,382				—				—				—				—				1,382
		Deferred income taxes, net				300,008				—				1,967				12,082				(54,844		)		259,213
		Other non-current liabilities				—				6,003				—				316				—				6,319
				Total liabilities		431,379				1,070,890				2,840				37,995				(166,649		)		1,376,455
	Commitments and Contingencies
	Stockholders' Equity:
		Preferred Stock:
			Preferred stock, $.01 par, 5,000 shares authorized, none issued and outstanding at December 31, 2015			—				—				—				—				—				—
		Common Stock:
			Common stock, $.01 par, 5,000 shares authorized, issued and outstanding at December 31, 2015			—				—				50				—				(50		)		—
		Additional paid-in capital				633,612				5,842				10,197				375,287				(479,184		)		545,754
		Accumulated deficit				(255,461		)		(178,533		)		1,162				(29,875		)		420,687				(42,020		)
		Accumulated other comprehensive (loss) income				—				(23,680		)		—				(95,526		)		84,016				(35,190		)
			Total stockholders' equity			378,151				(196,371		)		11,409				249,886				25,469				468,544
				Total liabilities and stockholders' equity		$	809,530			$	874,519			$	14,249			$	287,881			$	(141,180	)		$	1,844,999

Page 5 of 13

---

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information

Condensed Consolidating Statements of Comprehensive Loss (Unaudited)
Three Months Ended March 31, 2016
(dollars in thousands)
					Guarantors				Issuer								Non-
					The Hillman				The Hillman				Guarantor				Guarantor				Consolidating
					Companies, Inc.				Group, Inc.				Subsidiaries				Subsidiaries				Adjustments				Consolidated
	Net sales				$	—			$	155,361			$	4,222			$	30,021			$	—			$	189,604
	Cost of sales (exclusive of depreciation and
		amortization shown separately below)			—				79,984				2,791				20,202				—				102,977
	Selling, general and administrative expenses				584				54,329				1,003				9,599				—				65,515
	Transaction, acquisition and integration expenses				—				—				—				—				—				—
	Depreciation				—				7,919				19				432				—				8,370
	Amortization				8,973				—				54				436				—				9,463
	Intercompany administrative (income) expense				—				(109		)		—				109				—				—
	Management fees to related party				—				136				—				—				—				136
	Other expense (income)				10				644				—				(462		)		—				192
		(Loss) income from operations			(9,567		)		12,458				355				(295		)		—				2,951
	Intercompany interest (income) expense				(3,058		)		3,058				—				—				—				—
	Interest (income) expense, net				(258		)		11,877				—				1,424				—				13,043
	Interest expense on junior subordinated debentures				3,152				—				—				—				—				3,152
	Investment income on trust common securities				(94		)		—				—				—				—				(94		)
		(Loss) income before equity in subsidiaries' income			(9,309		)		(2,477		)		355				(1,719		)		—				(13,150		)
	Equity in subsidiaries' (loss) income				(2,424		)		53				—				—				2,371				—
		(Loss) income before income taxes			(11,733		)		(2,424		)		355				(1,719		)		2,371				(13,150		)
		Income tax (benefit) provision			(3,889		)		—				312				(1,729		)		—				(5,306		)
	Net (loss) income				$	(7,844	)		$	(2,424	)		$	43			$	10			$	2,371			$	(7,844	)
	Other comprehensive income (loss):
		Foreign currency translation adjustments			—				5,095				—				14,408				(13,419		)		6,084
	Total comprehensive (loss) income				$	(7,844	)		$	2,671			$	43			$	14,418			$	(11,048	)		$	(1,760	)

Page 6 of 13

---

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information

Condensed Consolidating Statements of Comprehensive Income (Unaudited)
Three Months Ended March 31, 2015
(Amounts in thousands)
					Guarantors				Issuer								Non-
					The Hillman				The Hillman				Guarantor				Guarantor				Consolidating
					Companies, Inc.				Group, Inc.				Subsidiaries				Subsidiaries				Adjustments				Consolidated
	Net sales				$	—			$	144,121			$	5,113			$	31,462			$	—			$	180,696
	Cost of sales (exclusive of depreciation and
		amortization shown separately below)			—				79,045				3,692				20,611				—				103,348
	Selling, general and administrative expenses				254				49,923				1,018				10,503				—				61,698
	Transaction, acquisition and integration expenses				—				165				—				—				—				165
	Depreciation				—				6,949				17				571				—				7,537
	Amortization				8,974				—				54				489				—				9,517
	Intercompany administrative (income) expense				—				(108		)		—				108				—				—
	Management and transaction fees to related party				—				151				—				—				—				151
	Other (income) expense				(50		)		1,541				(2		)		(259		)		—				1,230
		(Loss) income from operations			(9,178		)		6,455				334				(561		)		—				(2,950		)
	Intercompany interest (income) expense				(3,057		)		3,057				—				—				—				—
	Interest (income) expense, net				(235		)		11,263				—				1,599				—				12,627
	Interest expense on junior subordinated debentures				3,152				—				—				—				—				3,152
	Investment income on trust common securities				(95		)		—				—				—				—				(95		)
		(Loss) income before equity in subsidiaries' income			(8,943		)		(7,865		)		334				(2,160		)		—				(18,634		)
	Equity in subsidiaries' (loss) income				(8,708		)		(843		)		—				—				9,551				—
		Income (loss) before income taxes			(17,651		)		(8,708		)		334				(2,160		)		9,551				(18,634		)
		Income tax (benefit) provision			(7,786		)		—				156				(1,139		)		—				(8,769		)
	Net (loss) income				$	(9,865	)		$	(8,708	)		$	178			$	(1,021	)		$	9,551			$	(9,865	)
	Other comprehensive (loss) income:
		Foreign currency translation adjustments			—				(7,229		)		—				(24,528		)		21,245				(10,512		)
	Total comprehensive (loss) income				$	(9,865	)		$	(15,937	)		$	178			$	(25,549	)		$	30,796			$	(20,377	)

Page 7 of 13

---

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information

	Consolidating Statement of Cash Flows (Unaudited)
	Three Months Ended March 31, 2016
	(dollars in thousands)
						Guarantors				Issuer								Non-
						The Hillman				The Hillman				Guarantor				Guarantor				Consolidating
						Companies, Inc.				Group, Inc.				Subsidiaries				Subsidiaries				Adjustments				Consolidated
	Cash flows from operating activities:
		Net (loss) income				$	(5,420	)		$	(2,477	)		$	43			$	10			$	—			$	(7,844	)
		Adjustments to reconcile net (loss) income to net cash
			provided by (used for) operating activities:
			Depreciation and amortization			8,973				7,919				72				869				—				17,833
			Gain on sale of property and equipment			—				4				—				—				—				4
			Deferred income tax (benefit) provision			(4,144		)		—				297				(2,030		)		—				(5,877		)
			Deferred financing and original issue discount amortization			(258		)		923				—				—				—				665
			Stock-based compensation expense			594				—				—				—				—				594
			Other non-cash interest and change in value of interest rate swap			—				641				—				—				—				641
			Changes in operating items:
				Accounts receivable		—				(8,733		)		(299		)		(461		)		—				(9,493		)
				Inventories		—				10,372				76				(2,149		)		—				8,299
				Other assets		(3,058		)		(4,825		)		(280		)		2,645				—				(5,518		)
				Accounts payable		—				(4,821		)		12				(658		)		—				(5,467		)
				Other accrued liabilities		255				(2,831		)		140				(957		)		—				(3,393		)
				Other items, net		3,058				(3,048		)		—				(51		)		—				(41		)
			Net cash provided by (used for) operating activities			—				(6,876		)		61				(2,782		)		—				(9,597		)
	Cash flows from investing activities:
		Capital expenditures				—				(5,912		)		(2		)		(390		)		—				(6,304		)
			Net cash (used for) provided by investing activities			—				(5,912		)		(2		)		(390		)		—				(6,304		)
	Cash flows from financing activities:
		Repayments of senior term loans				—				(1,375		)		—				—				—				(1,375		)
		Borrowings on revolving credit loans				—				16,000				—				—				—				16,000
		Repaymnets of revolving credit loans				—				(1,000		)		—				—				—				(1,000		)
		Principal payments under capitalized lease obligations				—				(66		)		—				—				—				(66		)
			Net cash (used for) provided by financing activities			—				13,559				—				—				—				13,559
	Effect of exchange rate changes on cash					—				264				—				249				—				513
	Net (decrease) increase in cash and cash equivalents					—				1,035				59				(2,923		)		—				(1,829		)
	Cash and cash equivalents at beginning of period					1				3,023				612				7,749				—				11,385
	Cash and cash equivalents at end of period					$	1			$	4,058			$	671			$	4,826			$	—			$	9,556

Page 8 of 13

---

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information

	Consolidating Statement of Cash Flows (Unaudited)
	Three Months Ended March 31, 2015
	(dollars in thousands)
						Guarantors				Issuer								Non-
						The Hillman				The Hillman				Guarantor				Guarantor				Consolidating
						Companies, Inc.				Group, Inc.				Subsidiaries				Subsidiaries				Adjustments			Consolidated
	Cash flows from operating activities:
		Net (loss) income				$	(1,157	)		$	(7,865	)		$	178			$	(1,021	)		—			$	(9,865	)
		Adjustments to reconcile net (loss) income to net cash
			provided by used for operating activities:
			Depreciation and amortization			8,974				6,949				70				1,061				—			17,054
			Dispositions of property and equipment			—				16				—				47				—			63
			Deferred income tax (benefit) provision			(8,040		)		—				142				(1,262		)		—			(9,160		)
			Deferred financing and original issue discount amortization			(237		)		924				—				—				—			687
			Stock-based compensation expense			204				—				—				—				—			204
			Other non-cash interest and change in value of interest rate swap			—				1,543				—				—				—			1,543
			Changes in operating items:
				Accounts receivable		—				(15,443		)		(865		)		(1,649		)		—			(17,957		)
				Inventories		—				(15,145		)		373				(12,841		)		—			(27,613		)
				Other assets		(3,057		)		(4,132		)		20				7,690				—			521
				Accounts payable		—				4,492				(270		)		6,828				—			11,050
				Interest payable on junior subordinated debentures		—				—				—				—				—			—
				Other accrued liabilities		368				(2,248		)		36				(1,279		)		—			(3,123		)
				Other items, net		3,485				(3,447		)		—				(367		)		—			(329		)
			Net cash provided by (used for) operating activities			540				(34,356		)		(316		)		(2,793		)		—			(36,925		)
	Cash flows from investing activities:
		Capital expenditures				—				(5,994		)		—				(434		)		—			(6,428		)
			Net cash (used for) provided by investing activities			—				(5,994		)		—				(434		)		—			(6,428		)
	Cash flows from financing activities:
		Repayments of senior term loans				—				(1,375		)		—				—				—			(1,375		)
		Borrowings on revolving credit loans				—				29,000				—				—				—			29,000
		Principal payments under capitalized lease obligations				—				(50		)		—				—				—			(50		)
		Purchase of stock from a former member of management				(540		)		—				—				—				—			(540		)
			Net cash (used for) financing activities			(540		)		27,575				—				—				—			27,035
	Effect of exchange rate changes on cash					—				184				—				(214		)		—			(30		)
	Net (decrease) increase in cash and cash equivalents					—				(12,591		)		(316		)		(3,441		)		—			(16,348		)
	Cash and cash equivalents at beginning of period					1				13,191				696				4,597				—			18,485
	Cash and cash equivalents at end of period					1				600				380				1,156				—			2,137

Page 9 of 13